Tai Sang Land Development Limited (0089) Fair Value & Analysis
Real Estate · HK · Market cap HK$564M
Fair value as of: Aug 2, 2026
From 13 valuation models · updated 9 days ago
Fair value updated Aug 2, 2026, revised from HK$1.37 to HK$1.23 (−10.2%) since Jul 1, 2026.
A solid business, but screening 40% overvalued on our models.
What matters now
- Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (HK$1.23 to HK$2.23) leaves room in how you read the outcome.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.
How to read this chart
60‑month range HK$1.50 – HK$3.66 · fair‑value band HK$1.23 – HK$2.23 · the HK$2.05 price screens above the HK$1.23 fair value. Dashed = 300-day average. As of Aug 2, 2026.
Analysis
Tai Sang Land Development Limited (0089) currently trades at HK$2.05, while our model-based Fair Value estimate is HK$1.23, implying the stock looks roughly 40.0% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Over the trailing twelve months, Tai Sang Land Development Limited generated revenue of HK$471M at a net margin of -54.7%. Revenue declined 1.9% year over year. It earns a return on equity of -3.1%. Net debt stands at HK$2.5B. Fundamentals as of Aug 2, 2026
Our scenario range runs from HK$1.23 (bear case) to HK$2.23 (bull case); at HK$2.05, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 19% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at -40%, 0089 screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 13 models by family
Widest divergence: Asset-Based (HK$18.59) versus Dividend Discount (HK$0.9100). Highest evidence: Growth DCF (80).
Notify me when 0089 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 59 · Market factors (momentum, volatility) 45
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
Tai Sang Land Development Limited, an investment holding company, engages in the investment, development, management, resale, and rental of properties in Hong Kong and the United States. The company's portfolio of properties includes residential, industrial, commercial, and mixed-use properties.
Full company description
Tai Sang Land Development Limited, an investment holding company, engages in the investment, development, management, resale, and rental of properties in Hong Kong and the United States. The company's portfolio of properties includes residential, industrial, commercial, and mixed-use properties. It is also involved in the provision of catering, money lending, estate management, and agency services; operation and management of hotels; rental of motor vehicles; operation of a club house; and trademark, restaurant licensing, and motor vehicle holding businesses. The company was formerly known as Tai Mau Company Limited and changed its name to Tai Sang Land Development Limited in January 1973. Tai Sang Land Development Limited was incorporated in 1968 and is based in Wong Chuk Hang, Hong Kong.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Tai Sang Land Development Limited reported revenue of HK$472M in FY2025 versus HK$408M in FY2021, a compound +3.7%/yr. Reported net income was −HK$258M in FY2025.
0089 screens 40% overvalued. Compare with Vingroup Joint Stock Company →
Peer Group
Real Estate Services · 520 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Real Estate Services median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Vingroup Joint Stock Company VIC | 223,000 VND | 25,731 VND | -88% |
| KE Holdings 2423 | HK$44.76 | HK$18.03 | -60% |
| Swire Properties Limited 1972 | HK$23.90 | HK$18.75 | -22% |
| Plaza S.A MALLPLAZA | 3,725 CLP | 5,571 CLP | +50% |
| SAGAA SAGAA | kr 170.00 | kr 75.55 | -56% |
| Cencosud Shopping S.A CENCOMALLS | 2,324 CLP | 2,976 CLP | +28% |
| PT Sarana Menara Nusantara Tbk. owns and TOWR | 372.00 IDR | 1,208 IDR | +225% |
| PT Metropolitan Kentjana Tbk MKPI | 20,975 IDR | 19,160 IDR | -9% |
| PT Bangun Kosambi Sukses Tbk, CBDK | 3,530 IDR | 3,464 IDR | -2% |
| IRSA Inversiones y Representaciones Sociedad Anónima, IRSA | 2,495 ARS | 3,998 ARS | +60% |
Compare Tai Sang Land Development Limited with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Frequently asked questions
Is Tai Sang Land Development Limited (0089) overvalued or undervalued?
What is the fair value of 0089?
What is the quality score of 0089?
What is the revenue of Tai Sang Land Development Limited (0089)?
What is the net profit margin of 0089?
Does Tai Sang Land Development Limited pay a dividend?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Tai Sang Land Development Limited and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.